Data as of Sep 5, 2026
EPV per share
53.20 USD
Current price
222.40 USD
Margin of safety
-318.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.34 % | 9.34 % | 10.34 % | 11.34 % | 12.34 % |
|---|---|---|---|---|---|
| 20.70 % | 64.98 | 54.06 | 45.26 | 38.01 | 31.94 |
| 21.70 % | 69.90 | 58.46 | 49.23 | 41.63 | 35.27 |
| 22.70 % | 74.82 | 62.86 | 53.20 | 45.25 | 38.59 |
| 23.70 % | 79.75 | 67.25 | 57.18 | 48.88 | 41.92 |
| 24.70 % | 84.67 | 71.65 | 61.15 | 52.50 | 45.25 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.34 %
Provider beta (1.83) outside the sanity band [0.70, 1.50]; capped to 1.50 so that a noisy estimator does not govern the EPV.
Cost of debt approximated with the 'net interest and non-operating' residual (EBT−EBIT) of the last financial year; it is not an isolated interest line (it also includes FX and equity-method results), so it is an estimate.
